Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    820 Cottage NE St Salem, OR 97301-2426

    • Assisted living facilities
    • 20,850 SF
    • 1.33 lot acres
    OFF-MARKET
    Last Sale
    Sep 21, 2023
    $23,020,000
    Value Estimations
    $23,020,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US71-0870706
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Windsor Health and Rehabilitation Center / Nursing Home / Rehabilitation Center
    • Marion J. Roman, OT / Occupational Therapist
    • Evergreen Healthcare / Nursing Home
    • Ferleo Pasia / Occupational Therapist
    • Debralee Grey / Speech Pathologist

    Property Details for 820 Cottage NE St

    Year built
    1974
    Lot size
    1.33 lot acres
    Property size
    20,850 SF
    Zone code
    RM2
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    073W23CB13100
    APU
    073W23CB13100

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $25,990,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Salem
    County
    Marion
    State
    Oregon
    Longitude
    -123.029
    Latitude
    44.9469
    CBSA code
    41420
    CBSA name
    SALEM, OR METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $37,030
    $0.00
    $0.00
    $1,886,680
    -
    $261,640
    $2,450,100
    $2,711,740

    Comparable in this City

    • Value Estimation by Request
      31,237 SF

      4156 Market NE St

      HOMES (RETIRED, NURSING) • 31,237 SF
      4156 Market NE St, Salem, OR 97301-2165
      View Details
    • Value Estimation by Request
      58,489 SF

      1551 Ctr NE St

      HOMES (RETIRED, NURSING) • 58,489 SF
      1551 Ctr NE St, Salem, OR 97301-4262
      View Details
    • Value Estimation by Request
      10,606 SF

      2933 Ctr NE St, Unit 110

      HOMES (RETIRED, NURSING) • 10,606 SF
      2933 Ctr NE St, Salem, OR 97301-4527
      View Details
    • Value Estimation by Request
      2,111 SF

      4256 Weathers NE St

      HOMES (RETIRED, NURSING) • 2,111 SF
      4256 Weathers NE St, Salem, OR 97301-1933
      View Details
    • Value Estimation by Request
      6,086 SF

      3500 Hawthorne NE Ave

      HOMES (RETIRED, NURSING) • 6,086 SF
      3500 Hawthorne NE Ave, Salem, OR 97301-7734
      View Details
    • Value Estimation
      $7,110,000
      81,863 SF

      4138 Market NE St

      HOMES (RETIRED, NURSING) • 81,863 SF
      4138 Market NE St, Salem, OR 97301-2065
      View Details

    Similar Nearby for Sale

    • $39,900

      Well-Maintained Home in 55+ Community

      Two-bedroom home with fenced yard and community amenities.
      4915 Swegle Rd, Salem, OR 97301
      View Details
    • $11,999,000
      140,931 SF

      Prime Salem Sports & Entertainment Venue

      140,931 SF, 13.27 Acres, Willamette Riverfront
      1105 Front St, Salem, OR 97301
      View Details
    • $1,150,000
      6,208 SF

      Salem Office Condo: High St NE

      Historic Downtown Salem Office Suite, 6208 SF
      183 High St, Salem, OR 97301
      View Details
    • $1,625,000
      9,950 SF

      Downtown Salem Retail Gem

      9,950 SF Vacant Storefront, $1.625M
      187 High St, Salem, OR 97301
      View Details
    • $2,700,000
      11,923 SF

      Salem Warehouse: Riverfront Redevelopment

      11,923 SF Warehouse, $2.7M, Riverfront
      110 Division St, Salem, OR 97301
      View Details
    • $4,200,000
      24,300 SF

      Historic Mixed-Use Bishop Building

      Restored 1894 building with apartments and retail spaces.
      145 Liberty St NE, Salem, OR 97301
      View Details

    Similar Nearby for Lease

    • $18 SF/Yr
      4,000 SF

      Salem Retail Space: Heritage Plaza

      Prime Salem retail space, high visibility.
      1245 Columbia St, Salem, OR 97301
      View Details
    • $20 SF/Yr
      21,110 SF

      Salem Retail Center Investment Opportunity

      Upscale Salem retail spaces available now.
      480-498 Lancaster Dr, Salem, OR 97301
      View Details
    • $14 SF/Yr
      13,947 SF

      Salem Office Space Available

      Riverfront Office Suites, Ample Parking
      2111 Front St, Salem, OR 97301
      View Details
    • $14 SF/Yr
      2,330 SF

      Capitol Street Office Building

      Salem, OR: 2,330 SF Creative Office
      1715 Capitol St, Salem, OR 97301
      View Details
    • $18 SF/Yr
      252 SF

      Prime Salem Office Space Available

      Downtown Salem office, multiple suites.
      565 Union St, Salem, OR 97301
      View Details
    • $2,750,000
      568 SF

      Mixed-Use Property in Salem

      Versatile mixed-use property with retail, office, and warehouse space.
      3545 Portland Rd NE, Salem, OR 97301
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    820 Cottage NE St
    Salem, OR 97301-2426
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.